Highlights

[TAS] YoY Quarter Result on 2018-11-30 [#2]

Stock [TAS]: TAS OFFSHORE BHD
Announcement Date 17-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-May-2019
Quarter 30-Nov-2018  [#2]
Profit Trend QoQ -     35.65%    YoY -     182.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 15,765 11,707 2,924 36,330 51,281 49,042 30,719 -10.52%
  YoY % 34.66% 300.38% -91.95% -29.16% 4.57% 59.65% -
  Horiz. % 51.32% 38.11% 9.52% 118.27% 166.94% 159.65% 100.00%
PBT 1,627 -1,418 497 2,016 4,223 9,463 3,593 -12.36%
  YoY % 214.74% -385.31% -75.35% -52.26% -55.37% 163.37% -
  Horiz. % 45.28% -39.47% 13.83% 56.11% 117.53% 263.37% 100.00%
Tax -341 -141 -8 -349 -72 -2,198 -1,173 -18.60%
  YoY % -141.84% -1,662.50% 97.71% -384.72% 96.72% -87.38% -
  Horiz. % 29.07% 12.02% 0.68% 29.75% 6.14% 187.38% 100.00%
NP 1,286 -1,559 489 1,667 4,151 7,265 2,420 -10.00%
  YoY % 182.49% -418.81% -70.67% -59.84% -42.86% 200.21% -
  Horiz. % 53.14% -64.42% 20.21% 68.88% 171.53% 300.21% 100.00%
NP to SH 1,286 -1,559 489 1,667 4,151 7,265 2,420 -10.00%
  YoY % 182.49% -418.81% -70.67% -59.84% -42.86% 200.21% -
  Horiz. % 53.14% -64.42% 20.21% 68.88% 171.53% 300.21% 100.00%
Tax Rate 20.96 % - % 1.61 % 17.31 % 1.70 % 23.23 % 32.65 % -7.12%
  YoY % 0.00% 0.00% -90.70% 918.24% -92.68% -28.85% -
  Horiz. % 64.20% 0.00% 4.93% 53.02% 5.21% 71.15% 100.00%
Total Cost 14,479 13,266 2,435 34,663 47,130 41,777 28,299 -10.56%
  YoY % 9.14% 444.80% -92.98% -26.45% 12.81% 47.63% -
  Horiz. % 51.16% 46.88% 8.60% 122.49% 166.54% 147.63% 100.00%
Net Worth 160,759 160,425 174,490 208,199 181,395 161,254 140,307 2.29%
  YoY % 0.21% -8.06% -16.19% 14.78% 12.49% 14.93% -
  Horiz. % 114.58% 114.34% 124.36% 148.39% 129.28% 114.93% 100.00%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 160,759 160,425 174,490 208,199 181,395 161,254 140,307 2.29%
  YoY % 0.21% -8.06% -16.19% 14.78% 12.49% 14.93% -
  Horiz. % 114.58% 114.34% 124.36% 148.39% 129.28% 114.93% 100.00%
NOSH 175,597 175,597 175,597 175,473 175,889 175,907 175,362 0.02%
  YoY % 0.00% 0.00% 0.07% -0.24% -0.01% 0.31% -
  Horiz. % 100.13% 100.13% 100.13% 100.06% 100.30% 100.31% 100.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 8.16 % -13.32 % 16.72 % 4.59 % 8.09 % 14.81 % 7.88 % 0.58%
  YoY % 161.26% -179.67% 264.27% -43.26% -45.37% 87.94% -
  Horiz. % 103.55% -169.04% 212.18% 58.25% 102.66% 187.94% 100.00%
ROE 0.80 % -0.97 % 0.28 % 0.80 % 2.29 % 4.51 % 1.72 % -11.97%
  YoY % 182.47% -446.43% -65.00% -65.07% -49.22% 162.21% -
  Horiz. % 46.51% -56.40% 16.28% 46.51% 133.14% 262.21% 100.00%
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 8.98 6.67 1.67 20.70 29.16 27.88 17.52 -10.54%
  YoY % 34.63% 299.40% -91.93% -29.01% 4.59% 59.13% -
  Horiz. % 51.26% 38.07% 9.53% 118.15% 166.44% 159.13% 100.00%
EPS 0.73 -0.89 0.28 0.95 2.36 4.13 1.38 -10.07%
  YoY % 182.02% -417.86% -70.53% -59.75% -42.86% 199.28% -
  Horiz. % 52.90% -64.49% 20.29% 68.84% 171.01% 299.28% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9155 0.9136 0.9937 1.1865 1.0313 0.9167 0.8001 2.27%
  YoY % 0.21% -8.06% -16.25% 15.05% 12.50% 14.57% -
  Horiz. % 114.42% 114.19% 124.20% 148.29% 128.90% 114.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 180,002
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 8.76 6.50 1.62 20.18 28.49 27.25 17.07 -10.52%
  YoY % 34.77% 301.23% -91.97% -29.17% 4.55% 59.64% -
  Horiz. % 51.32% 38.08% 9.49% 118.22% 166.90% 159.64% 100.00%
EPS 0.71 -0.87 0.27 0.93 2.31 4.04 1.34 -10.04%
  YoY % 181.61% -422.22% -70.97% -59.74% -42.82% 201.49% -
  Horiz. % 52.99% -64.93% 20.15% 69.40% 172.39% 301.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8931 0.8912 0.9694 1.1567 1.0077 0.8959 0.7795 2.29%
  YoY % 0.21% -8.07% -16.19% 14.79% 12.48% 14.93% -
  Horiz. % 114.57% 114.33% 124.36% 148.39% 129.28% 114.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.2200 0.3200 0.2550 0.6900 0.9100 1.1300 0.4300 -
P/RPS 2.45 4.80 15.31 3.33 3.12 4.05 2.45 -
  YoY % -48.96% -68.65% 359.76% 6.73% -22.96% 65.31% -
  Horiz. % 100.00% 195.92% 624.90% 135.92% 127.35% 165.31% 100.00%
P/EPS 30.04 -36.04 91.57 72.63 38.56 27.36 31.16 -0.61%
  YoY % 183.35% -139.36% 26.08% 88.36% 40.94% -12.20% -
  Horiz. % 96.41% -115.66% 293.87% 233.09% 123.75% 87.80% 100.00%
EY 3.33 -2.77 1.09 1.38 2.59 3.65 3.21 0.61%
  YoY % 220.22% -354.13% -21.01% -46.72% -29.04% 13.71% -
  Horiz. % 103.74% -86.29% 33.96% 42.99% 80.69% 113.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.24 0.35 0.26 0.58 0.88 1.23 0.54 -12.64%
  YoY % -31.43% 34.62% -55.17% -34.09% -28.46% 127.78% -
  Horiz. % 44.44% 64.81% 48.15% 107.41% 162.96% 227.78% 100.00%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 17/01/19 24/01/18 19/01/17 22/01/16 16/01/15 16/01/14 23/01/13 -
Price 0.2150 0.3350 0.3250 0.6800 0.7450 1.2100 0.4150 -
P/RPS 2.39 5.02 19.52 3.28 2.56 4.34 2.37 0.14%
  YoY % -52.39% -74.28% 495.12% 28.13% -41.01% 83.12% -
  Horiz. % 100.84% 211.81% 823.63% 138.40% 108.02% 183.12% 100.00%
P/EPS 29.36 -37.73 116.71 71.58 31.57 29.30 30.07 -0.40%
  YoY % 177.82% -132.33% 63.05% 126.73% 7.75% -2.56% -
  Horiz. % 97.64% -125.47% 388.13% 238.04% 104.99% 97.44% 100.00%
EY 3.41 -2.65 0.86 1.40 3.17 3.41 3.33 0.40%
  YoY % 228.68% -408.14% -38.57% -55.84% -7.04% 2.40% -
  Horiz. % 102.40% -79.58% 25.83% 42.04% 95.20% 102.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.23 0.37 0.33 0.57 0.72 1.32 0.52 -12.71%
  YoY % -37.84% 12.12% -42.11% -20.83% -45.45% 153.85% -
  Horiz. % 44.23% 71.15% 63.46% 109.62% 138.46% 253.85% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers